I think your figures are about right. However, as stated previously it should see the coy through a year.
A lot hinges on a Japan deal, and the devil is in that detail. It is clear that the coy recently has done everything to avoid a CR.
RGS Price at posting:
16.5¢ Sentiment: Buy Disclosure: Held